2024 | 2023 | ||||||
Revaluations | Revaluations | ||||||
2024 | and | 2024 | 2023 | and | 2023 | ||
Trading | impairment | Total | Trading | impairment | Total | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Group revenue | 1,2 | ||||||
Operating costs | 3 | ( | ( | ( | ( | ||
Operatingprofitbeforedepreciation,fairvalue | |||||||
adjustments and exchange movements | |||||||
Depreciation | 1 & 3 | ( | ( | ( | ( | ||
Operatingprofitbeforefairvalueadjustmentsand | 1 | ||||||
exchange movements | |||||||
Exchange losses | 1 | ( | ( | ( | ( | ||
Increase in value of investment properties | 1,4,11 | ||||||
Gain on investments held at fair value | 1,13,18 | ||||||
Operating profit | 1 | ||||||
Shareofloss/(profit)injointventures | 13 | ( | ( | ( | ( | ( | ( |
Profit before interest and taxation | ( | ||||||
Interest receivable | |||||||
Interest payable | 7 | ( | ( | ( | ( | ||
Profit/(Loss) before tax | 5 | ( | ( | ||||
Taxation | 8 | ( | ( | ( | ( | ( | |
Profit/(Loss) for the year | ( | ( | |||||
Attributable to: | |||||||
Equity holders of the company | ( | ( | |||||
Non-controllinginterest | 27 | ||||||
Profit/(Loss) for the year | ( | ( | |||||
Profitpershare–basic | 10 | ||||||
Profitpershare–diluted | 10 |
2024 | 2023 | |
£’000 | £’000 | |
Profit for the year | ||
Other comprehensive income/(expense): | ||
Items that may be subsequently recycled to the income statement: | ||
Exchange differences on translation of foreign operations | ( | ( |
Other comprehensive income for the year net of tax | ( | ( |
Total comprehensive income for the year net of tax | ( | |
Attributable to: | ||
Equity shareholders | ( | |
Non-controllinginterest | ( | |
( |
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Assets | |||
Non-current assets | |||
Investment properties | 11 | ||
Mining reserves, plant and equipment | 12 | ||
Investments in joint ventures accounted for using equity method | 13 | ||
Otherinvestmentsatfairvaluethroughprofitandloss(“FVPL”) | 13 | ||
Deferred tax asset | 23 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Investments in listed securities held at FVPL | 18 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Borrowings | 20 | ( | ( |
Trade and other payables | 19 | ( | ( |
Current tax liabilities | ( | ( | |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Borrowings | 20 | ( | ( |
Provision for rehabilitation | 21 | ( | ( |
Lease liabilities | 31 | ( | ( |
Deferred tax liabilities | 23 | ( | |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets |
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Equity | |||
Share capital | 24 | ||
Share premium account | |||
Translation reserve | ( | ( | |
Other reserves | 25 | ||
Retained earnings | |||
Total equity attributable to equity shareholders | |||
Non-controllinginterest | 27 | ||
Total equity |
Non- | ||||||||
Share | Share | Translation | Other | Retained | controlling | Total | ||
capital | Premium | reserves | reserves | earnings | Total | interest | equity | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2023 | ( | |||||||
Profitfortheyear | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
Totalcomprehensive(expense)/income | ( | ( | ( | ( | ||||
for the year | ||||||||
Dividend (note 9) | ( | ( | ( | |||||
Balance at | ( | |||||||
Profitfortheyear | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
Totalcomprehensive(expense)/income | ( | |||||||
for the year | ||||||||
Dividend (note 9) | ( | ( | ( | |||||
Balance at | ( |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£’000 | £’000 | |
Cash flows from operating activities | ||
Operatingprofit | ||
Adjustments for: | ||
Depreciation | ||
Unrealised gain on investment properties | ( | ( |
Gain on investments held at FVPL | ( | ( |
Exchange adjustments | ||
Cash flow before working capital | ||
Change in inventories | ( | |
Change in trade and other receivables | ( | ( |
Change in trade and other payables | ||
Cash generated from operations | ||
Interest received | ||
Interest paid | ( | ( |
Income tax paid | ( | |
Cash flow from operating activities | ||
Cash flows from investing activities | ||
Acquisition of reserves, property, motor vehicles, plant and equipment | ( | ( |
Disposal/(Acquisition)ofotherinvestments | ( | |
Cash flow from investing activities | ( | ( |
Cash flows from financing activities | ||
Borrowings drawn | ||
Borrowings and lease liabilities repaid | ( | ( |
Equity dividends paid | ( | ( |
Cash flow from financing activities | ( | ( |
Net decrease in cash and cash equivalents | ( | ( |
Cash and cash equivalents at 1 January | ( | |
Exchange adjustment | ||
Cash and cash equivalents at 31 December | ( | ( |
Cash and cash equivalents at 31 December comprise: | ||
Cash and cash equivalents as presented in the balance sheet | ||
Bank overdrafts (secured) | ( | ( |
( | ( |
£1 Sterling: Rand | £1 Sterling: Dollar | |||
2024 | 2023 | 2024 | 2023 | |
Year-end rate | 23.6446 | 23.3014 | 1.2521 | 1.2732 |
Annual average | 23.4159 | 22.9364 | 1.2780 | 1.2389 |
Standard | Overview | Impact |
Amendments to IAS 1 - | Clarifies that the classification of liabilities as current or noncurrent should | No significant impact |
Classification of Liabilities | be based on rights that exist at the end of the reporting period. | |
as Current or Non-current | ||
Amendments to IAS 1 - | Clarifies that only those covenants with which an entity must comply on or | No significant impact |
Non-current Liabilities with | before the end of the reporting period affect the classification of a liability as | |
Covenants | current or non-current. | |
Amendments to IFRS 16- | Specifies requirements relating to measuring the lease liability in a sale and | No significant impact |
Lease Liability in a Sale | leaseback transaction after the date of the transaction. | |
and Leaseback | ||
Amendments to IAS 7 and | Requires an entity to provide additional disclosures about its supplier finance | No significant impact |
IFRS 7 - Supplier Finance | arrangements. | |
Arrangements 4 5 |
Standard | Overview | Potential Impact | |
Amendments to IAS 21 – | Effective date: 1 January 2025 (early adoption permitted). The amendments | No significant | |
Lack of Exchangeability | have been made to clarify: | impact expected | |
•• | when a currency is exchangeable into another currency; and | ||
•• | how a company estimates a spot rate when a currency lacks | ||
exchangeability. | |||
Amendment to IFRS 9 and | Effective date: 1 January 2026 (early adoption permitted). These amendments: | No significant | |
IFRS 7 – Classification | •• | Clarify the requirements for the timing of recognition and derecognition of | impact expected |
and Measurement of | some financial assets and liabilities, with a new exception for some financial | ||
Financial Instruments | liabilities settled through an electronic cash transfer system; | ||
•• | Clarify and add further guidance for assessing whether a financial asset | ||
meets the solely payments of principal and interest (SPPI)criterion; | |||
•• | Add new disclosures for certain instruments with contractual terms that can | ||
change cash flows (such as some instruments with features linked to the | |||
achievement of environment, social and governance (ESG) targets); and | |||
•• | Make updates to the disclosures for equity instruments designated at Fair | ||
Value through Other Comprehensive Income (FVOCI). | |||
IFRS 18 Presentation and | Effective date: 1 January 2027 (early adoption permitted). This is the new | No significant | |
Disclosure in Financial | standard on presentation and disclosure in financial statements, with a focus | impact expected | |
Statements | on updates to the statement of profit or loss. The key new concepts | ||
introduced in IFRS 18 relate to: | |||
•• | The structure of the statement of profit or loss; | ||
•• | Required disclosures in the financial statements for certain profit or loss | ||
performance measures that are reported outside an entity’s financial | |||
statements (thatis,management-definedperformancemeasures);and | |||
•• | Enhanced principles on aggregation and disaggregation which apply to the | ||
primary financial statements and notes in general. | |||
IFRS 19 Subsidiaries | Effective date: 1 January 2027 (early adoption permitted). This new standard works | ||
without Public | alongside other IFRS Accounting Standards. An eligible subsidiary applies the | ||
Accountability: Disclosures | requirements in other IFRS Accounting Standards except for the disclosure | ||
requirements and instead applies the reduced disclosure requirements in | |||
IFRS 19. IFRS 19’s reduced disclosure requirements balance the information | |||
needs of the users of eligible subsidiaries’ financial statements with cost | |||
savings for preparers. IFRS 19 is a voluntary standard for eligible subsidiaries. | |||
A subsidiary is eligible if: | |||
•• | it does not have public accountability; and | ||
•• | it has an ultimate or intermediate parent that produces consolidated | ||
financial statements available for public use that comply with IFRS | |||
Accounting Standards. |
Mining | Straight line basis over |
equipment | its useful life (5 - 10% per |
cent per annum) or the | |
life of the mine | |
Motor | 20 - 33 per cent per |
vehicles | annum |
Office | 10 - 33 per cent per |
equipment | annum |
2024 | ||||
Mining | Property | Other | Total | |
Business analysis | £’000 | £’000 | £’000 | £’000 |
Significant revenue customer A | 13,713 | - | - | 13,713 |
Significant revenue customer B | 8,273 | - | - | 8,273 |
Significant revenue customer C | 7,608 | - | - | 7,608 |
Other revenue | 21,089 | 1,266 | 340 | 22,695 |
Segment revenue | 50,683 | 1,266 | 340 | 52,289 |
Operating profit before fair value adjustments & exchange movements | 5,817 | 653 | 336 | 6,806 |
Revaluation of investments & exchange movements | (24) | 150 | 68 | 194 |
Operating profit and segment result | 5,793 | 803 | 404 | 7,000 |
Segment assets | 31,245 | 13,592 | 14,971 | 59,808 |
Unallocated assets | ||||
–Non-currentassets | 67 | |||
– Cash & cash equivalents | 1,175 | |||
Total assets excluding investment in joint ventures and assets held for sale | 61,050 | |||
Segment liabilities | (18,747) | (680) | - | (19,427) |
Borrowings | (2,279) | (3,845) | - | (6,124) |
Total liabilities | (21,026) | (4,525) | - | (25,551) |
Net assets | 35,499 | |||
Non segmental assets | ||||
– Investment in joint ventures | 631 | |||
Net assets as per balance sheet | 36,130 |
United | South | ||
Kingdom | Africa | Total | |
Geographic analysis | £’000 | £’000 | £’000 |
Revenue | 1,606 | 50,683 | 52,289 |
Operating profit and segment result | (827) | 7,827 | 7,000 |
Depreciation | (59) | (3,985) | (4,044) |
Non-current assets excluding investments | 11,033 | 22,704 | 33,737 |
Total net assets | 23,713 | 12,417 | 36,130 |
Capital expenditure | 72 | 8,160 | 8,232 |
2023 | ||||
Mining | Property | Other | Total | |
Business analysis | £’000 | £’000 | £’000 | £’000 |
Significant revenue customer A | 22,283 | - | - | 22,283 |
Significant revenue customer B | 10,659 | - | - | 10,659 |
Significant revenue customer C | 4,854 | - | - | 4,854 |
Other revenue | 9,628 | 1,268 | 561 | 11,457 |
Segment revenue | 47,424 | 1,268 | 561 | 49,253 |
Operating profit before fair value adjustments & exchange movements | (113) | 711 | 556 | 1,154 |
Revaluation of investments & exchange movements | (158) | 145 | 759 | 746 |
Operating profit and segment result | (271) | 856 | 1,315 | 1,900 |
Segment assets | 26,767 | 13,402 | 14,996 | 55,165 |
Unallocated assets | ||||
–Non-currentassets | 54 | |||
– Cash & cash equivalents | 3,242 | |||
Total assets excluding investment in joint ventures and assets held for sale | 58,461 | |||
Segment liabilities | (17,680) | (709) | 3 | (18,386) |
Borrowings | (3,563) | (3,920) | - | (7,483) |
Total liabilities | (21,243) | (4,629) | 3 | (24,869) |
Net assets | 32,592 | |||
Non segmental assets | ||||
– Investment in joint ventures | 1,002 | |||
Net assets as per balance sheet | 33,594 |
United | South | ||
Kingdom | Africa | Total | |
Geographic analysis | £’000 | £’000 | £’000 |
Revenue | 1,829 | 47,424 | 49,253 |
Operating profit and segment result | 411 | 1,489 | 1,900 |
Depreciation | (34) | (1,459) | (1,493) |
Non-current assets excluding investments | 10,873 | 18,842 | 29,715 |
Total net assets | 26,018 | 7,576 | 33,594 |
Capital expenditure | 35 | 5,909 | 5,944 |
2024 | 2023 | |
£’000 | £’000 | |
Revenue from contracts with customers: | ||
Coal sales and processing | 50,683 | 47,424 |
Rental income | 1,075 | 1,087 |
Service charges recoverable from tenants | 191 | 181 |
Other: | ||
Other revenue | 340 | 561 |
Revenue | 52,289 | 49,253 |
2024 | 2023 | |
£’000 | £’000 | |
Mining | 33,581 | 38,620 |
Property | 406 | 339 |
Cost of sales | 33,987 | 38,959 |
Administration | 11,496 | 9,140 |
Operating costs | 45,483 | 48,099 |
The direct property costs are: | ||
Direct property expense | 354 | 305 |
Bad debts | 52 | 34 |
406 | 339 |
2024 | 2023 | |
£’000 | £’000 | |
Investment surplus/(deficit) | 150 | 145 |
(Loss)/Gainonvaluationmovementinrespectofheadleasepayments | (2) | 38 |
Gain/(Loss) on revaluation of investment properties | 148 | 183 |
2024 | 2023 | |
£’000 | £’000 | |
Staff costs (see note 29) | 7,761 | 7,270 |
Depreciation | 4,044 | 1,493 |
Exchange loss | (24) | (158) |
Fees payable to the company’s auditor for the audit of the company’s annual accounts | 65 | 55 |
Fees payable to the company’s auditor and its associates for other services: | ||
The audit of the company’s subsidiaries pursuant to legislation | 41 | 40 |
Inventories recognised as an expense | 27,194 | 35,808 |
2024 | 2023 | |
£’000 | £’000 | |
On bank overdrafts and bank loans | 782 | 771 |
Unwinding of discount | 20 | 112 |
Lease liabilities | 26 | 27 |
Other interest payable | 636 | 563 |
Interest payable | 1,464 | 1,473 |
2024 | 2023 | |
£’000 | £’000 | |
(a) Based on the results for the year: | ||
Current tax - UK | - | - |
Current tax - Overseas | 454 | 1,318 |
Corporation tax - adjustment in respect of prior year – Overseas | 8 | - |
Current tax | 462 | 1,318 |
Deferred tax | 1,153 | (1,018 |
Total tax in income statement charge | 1,615 | 300 |
The differences are explained below: | ||
Profit/ Loss on ordinary activities before taxation | 5,020 | 610 |
Tax on profit/ loss on ordinary activities at 25% (2023:23.50%) | 1,255 | 143 |
Effects of: | ||
Expenses not deductible for tax purposes | 160 | 241 |
Non-taxable income | (77) | (95) |
Capital gains\(losses) on disposal | 111 | - |
Adjustment in tax rate | 137 | (75) |
Other differences | 21 | 86 |
Adjustment in respect of prior years | 8 | - |
Total tax in income statement charge/(credit) | 1,615 | 300 |
(c) Analysis of United Kingdom and overseas tax: | ||
United Kingdom tax included in above: | ||
Current tax | - | - |
Deferred tax | (391) | (93) |
(391) | (93) | |
Overseas tax included in above: | ||
Current tax | 454 | 1,318 |
Adjustment in respect of prior years | 8 | - |
Current tax | 462 | 1,318 |
Deferred tax | 1,544 | (925) |
2,006 | 393 |
2024 | 2024 | 2023 | 2023 | |
Per share | £’000 | Per share | £’000 | |
Dividends paid during the year relating to the prior period | 7p | 747 | 12p | 1,282 |
Dividends relating to the current period: | ||||
Interim dividend | 3p | 320 | 3p | 320 |
Proposed final dividend | 4p | 427 | 4p | 427 |
747 | 747 |
Long | Head | |||
Freehold | Leasehold | Lease | Total | |
£’000 | £’000 | £’000 | £’000 | |
Valuation at 1 January 2024 | 8,395 | 2,215 | 208 | 10,818 |
Revaluation | 195 | (45) | (2) | 148 |
Valuation at 31 December 2024 | 8,590 | 2,170 | 206 | 10,966 |
Valuation at 1 January 2023 | 8,270 | 2,195 | 170 | 10,635 |
Revaluation | 125 | 20 | 38 | 183 |
Valuation at 31 December 2023 | 8,395 | 2,215 | 208 | 10,818 |
Historical cost | ||||
At 31 December 2024 | 5,851 | 728 | - | 6,579 |
At 31 December 2023 | 5,851 | 728 | - | 6,579 |
2024 | 2023 | |
£’000 | £’000 | |
Carter Towler | 10,760 | 10,610 |
Carrying/ | Carrying/ | Range | Range | |||
fair value | fair value | (weighted | (weighted | |||
Class of property | Valuation | Key | 2024 | 2023 | average) | average) |
Level 3 | technique | unobservable inputs | £’000 | £’000 | 2024 | 2023 |
Freehold – | Income | Estimated rental | 8,590 | 8,395 | £5 – £29 | £4 – £29 |
external valuation | capitalisation | value per sq ft p.a | (£21) | (£21) | ||
Equivalent Yield | 8.9% – 12.8% | 8.8% – 13.5% | ||||
(10.5%) | (10.7%) | |||||
Long leasehold – | Income | Estimated rental | 2,170 | 2,215 | £9 – £9 | £9 – £9 |
external valuation | capitalisation | value per sq ft p.a | (£9) | (£9) | ||
Equivalent yield | 10.6% – 10.6% | 10.4% – 10.4% | ||||
(10.6%) | (10.4%) | |||||
At 31 December | 10,760 | 10,610 |
Estimated rental value | Equivalent yield | |||
10% increase or | 25 basis Point | |||
decrease | contraction or expansion | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Freehold – external valuation | 859/(859) | 840/(840) | 221/(221) | 215/(205) |
Long Leasehold – external valuation | 217/(217) | 222/(222) | 50/(50) | 55/(52) |
Mining | |||||
equipment and | |||||
Mining | development | Motor | Office | ||
reserves | costs | vehicles | equipment | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost at 1 January 2024 | 2,059 | 37,861 | 379 | 168 | 40,467 |
Exchange adjustment | (29) | (628) | (3) | (3) | (663) |
Additions | 20 | 8,135 | 72 | 5 | 8,232 |
Disposals | - | - | (69) | - | (69) |
Cost at 31 December 2024 | 2,050 | 45,368 | 379 | 170 | 47,967 |
Accumulated depreciation at 1 January 2024 | 925 | 20,273 | 264 | 109 | 21,571 |
Exchange adjustment | (13) | (332) | (4) | (1) | (350) |
Charge for the year | 3,969 | 54 | 21 | 4,044 | |
Disposals | - | - | (69) | - | (69) |
Accumulated depreciation at 31 December 2024 | 912 | 23,910 | 245 | 129 | 25,196 |
Net book value at 31 December 2024 | 1,138 | 21,458 | 134 | 41 | 22,771 |
Cost at 1 January 2023 | 2,332 | 36,291 | 385 | 168 | 39,176 |
Exchange adjustment | (273) | (4,333) | (33) | (14) | (4,653) |
Additions | - | 5,903 | 27 | 14 | 5,944 |
Disposals | - | ||||
Cost at 31 December 2023 | 2,059 | 37,861 | 379 | 168 | 40,467 |
Accumulated depreciation at 1 January 2023 | 1,099 | 21,347 | 256 | 97 | 22,799 |
Exchange adjustment | (174) | (2,517) | (20) | (10) | (2,721) |
Charge for the year | 1,443 | 28 | 22 | 1,493 | |
Disposals | - | - | - | - | - |
Accumulated depreciation at 31 December 2023 | 925 | 20,273 | 264 | 109 | 21,571 |
Net book value at 31 December 2023 | 1,134 | 17,588 | 115 | 59 | 18,896 |
Mining | |||
Equipment and | |||
development | Motor | ||
costs | vehicles | Total | |
£’000 | £’000 | £’000 | |
Net book value at 1 January 2024 | 128 | 9 | 137 |
Additions | 28 | 72 | 100 |
Exchange adjustment | (1) | - | (1) |
Depreciation | (34) | (35) | (69) |
Net book value at 31 December 2024 | 121 | 46 | 167 |
Net book value at 1 January 2023 | 186 | 21 | 207 |
Additions | 1 | - | 1 |
Exchange adjustment | (24) | - | (24) |
Depreciation | (35) | (12) | (47) |
Net book value at 31 December 2023 | 128 | 9 | 137 |
2024 | 2023 | |||
Net | Net | |||
investment | investment | |||
in joint | in joint | |||
ventures | 2024 | ventures | 2023 | |
assets | Other | assets | Other | |
£’000 | £’000 | £’000 | £’000 | |
At 1 January | 1,002 | 14,258 | 1,041 | 12,590 |
Gain in investment | - | 174 | - | 856 |
Additions | - | 5,143 | - | 1,189 |
Disposals | - | (5,236) | - | (377) |
Share of loss in joint ventures | (370) | - | (39) | - |
Impairment in joint venture investment | (1) | - | - | - |
Net assets at 31 December | 631 | 14,339 | 1,002 | 14,258 |
2024 | 2023 | |
£’000 | £’000 | |
Net book value of unquoted investments | 1,451 | - |
Net book and market value of readily realisable investments listed on stock exchanges in the United Kingdom | 4,565 | 6,843 |
Net book and market value of readily realisable investments listed on overseas stock exchanges | 8,323 | 7,415 |
14,339 | 14,258 |
Development | West | Development | West | |||||
Physics | Dragon | Ealing | 2024 | Physics | Dragon | Ealing | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Turnover | - | 168 | 9 | 177 | - | 168 | 65 | 233 |
Profit and loss: | ||||||||
Profit/(Loss)beforedepreciation, | 71 | 156 | (876) | (649) | (28) | 53 | (32) | (7) |
interest and taxation | ||||||||
Depreciation and amortisation | - | - | - | - | - | (2) | - | (2) |
(Loss)/Profitbeforeinterestandtaxation | 71 | 156 | (876) | (649) | (28) | 51 | (32) | (9) |
Interest Income | - | - | - | - | - | - | - | - |
Interest expense | - | (70) | - | (70) | - | (79) | (1) | (80) |
(Loss)/Profitbeforetaxation | 71 | 86 | (876) | (719) | (28) | (28) | (33) | (89) |
Taxation | - | - | - | - | - | - | - | - |
(Loss)/Profit after taxation | 71 | 86 | (876) | (719) | (28) | (28) | (33) | (89) |
Balance sheet | ||||||||
Non-current assets | - | 2,155 | - | 2,155 | - | 2,030 | - | 2,030 |
Cash and cash equivalents | - | 36 | 32 | 68 | 5 | 57 | 9 | 71 |
Property inventory | - | - | 8,996 | 8,996 | 483 | - | 8,889 | 9,372 |
Other current assets | - | 44 | 58 | 102 | - | 112 | 64 | 176 |
Other current liabilities | - | (735) | (4,222) | (4,957) | (559) | (64) | (3,709) | (4,332) |
Current borrowings | - | (228) | (4,874) | (5,102) | - | (950) | (4,386) | (5,336) |
Net current assets | - | (883) | (10) | (893) | (71) | (845) | 867 | (49) |
Non-current borrowings | - | - | - | - | - | - | - | - |
Other non-current liabilities | - | - | - | - | - | - | - | - |
Net assets at 31 December | - | 1,272 | (10) | 1,262 | (71) | 1,185 | 867 | 1,981 |
Share of net assets at 31 December | - | 636 | (5) | 631 | (24) | 593 | 434 | 1,002 |
Percentage | ||||
of share | Country of | |||
Activity | capital | Registered address | incorporation | |
Directly held: | ||||
Mineral Products Limited | Share dealing | 100% | 12 Little Portland Street, London, W1W8BJ | England and |
Wales | ||||
Bisichi (Properties) Limited | Property | 100% | 12 Little Portland Street, London, W1W8BJ | England and |
Wales | ||||
Bisichi Northampton Limited | Property | 100% | 12 Little Portland Street, London, W1W8BJ | England and |
Wales | ||||
Bisichi Trustee Limited | Property | 100% | 12 Little Portland Street, London, W1W8BJ | England and |
Wales | ||||
Urban First (Northampton) Limited | Property | 100% | 12 Little Portland Street, London, W1W8BJ | England and |
Wales | ||||
Bisichi Mining (Exploration) Limited | Holding | 100% | 12 Little Portland Street, London, W1W8BJ | England and |
company | Wales | |||
Ninghi Marketing Limited | Dormant | 90.1% | 12 Little Portland Street, London, W1W8BJ | England and |
Wales | ||||
Bisichi Mining Management | Dormant | 100% | 12 Little Portland Street, London, W1W8BJ | England and |
Services Limited | Wales | |||
Bisichi Coal Mining (Pty) Limited | Coal mining | 100% | Samora Machel Street, Bethal Road, | South Africa |
Middelburg, Mpumalanga, 1050 | ||||
Indirectly held: | ||||
Black Wattle Colliery (Pty) Limited | Coal mining | 62.5% | Samora Machel Street, Bethal Road, | South Africa |
Middelburg, Mpumalanga, 1050 | ||||
Sisonke Coal Processing (Pty) Limited | Coal processing 62.5% | Samora Machel Street, Bethal Road, | South Africa | |
Middelburg, Mpumalanga, 1050 | ||||
Black Wattle Klipfontein (Pty) Limited | Coal mining | 62.5% | Samora Machel Street, Bethal Road, | South Africa |
Middelburg, Mpumalanga, 1050 | ||||
Amandla Ehtu Mineral Resource | Dormant | 70% | Samora Machel Street, Bethal Road, | South Africa |
Development (Pty) Limited | Middelburg, Mpumalanga, 1050 |
2024 | 2023 | |
£’000 | £’000 | |
Coal | ||
Washed | 2,334 | 1,949 |
Mining Production | 1,022 | 542 |
Work in progress | - | 85 |
Other | 21 | 3 |
3,377 | 2,579 |
2024 | 2023 | |
£’000 | £’000 | |
Financial assets falling due within one year: | ||
Trade receivables | 4,839 | 4,180 |
Amount owed by joint venture | 2,020 | 1,844 |
Other receivables | 799 | 1,727 |
Non-financial instruments falling due within one year: | ||
Prepayments and accrued income | 136 | 183 |
7,794 | 7,934 |
Over | ||||
Current | 0-90 days | 90 Days | Total | |
£’000 | £’000 | £’000 | £’000 | |
Gross trade receivables at 31 December 2024 | 3,411 | 1,344 | 209 | 4,964 |
Expected credit loss provision | - | - | (125) | (125) |
Trade receivables | 3,411 | 1,344 | 84 | 4,839 |
Expected credit loss % | 0% | 0% | 60% | 3% |
Gross trade receivables at 31 December 2023 | 1,773 | 2,263 | 518 | 4,554 |
Expected credit loss provision | - | - | (374) | (374) |
Trade receivables | 1,773 | 2,263 | 144 | 4,180 |
Expected credit loss % | 0% | 0% | 72% | 8% |
2024 | 2023 | |
Other | Other | |
£’000 | £’000 | |
At 1 January | 734 | 886 |
(Loss)/Gainininvestments | (106) | (97) |
Additions | 136 | - |
Disposals | (136) | (55) |
Market value at 31 December | 628 | 734 |
2024 | 2023 | |
£’000 | £’000 | |
Market value of listed Investments: | ||
Listed in Great Britain | 628 | 618 |
Listed outside Great Britain | - | 116 |
628 | 734 | |
Original cost of listed investments | 661 | 760 |
Unrealised (deficit)/surplusofmarketvalueversuscost | (33) | (26) |
2024 | 2023 | |
£’000 | £’000 | |
Trade payables | 10,153 | 8,673 |
Amounts owed to joint ventures | - | 33 |
Lease liabilities (Note 31) | 74 | 63 |
Other payables | 1,506 | 1,949 |
Accruals | 979 | 649 |
Deferred Income | 183 | 222 |
12,895 | 11,589 |
Current | Non-current | |||
2024 | 2023 | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | |
Bank overdraft (secured) | 2,258 | 3,534 | - | - |
Bank loan (secured) | 8 | 3,927 | 3,858 | 22 |
2,266 | 7,461 | 3,858 | 22 |
2024 | 2023 | |
£’000 | £’000 | |
Bank overdraft and loan instalments by reference to the balance sheet date: | ||
Within one year | 2,266 | 7,461 |
From one to two years | 14 | 22 |
From two to five years | 3,844 | - |
6,124 | 7,483 | |
Bank overdraft and loan analysis by origin: | ||
United Kingdom | 3,844 | 3,920 |
Southern Africa | 2,280 | 3,563 |
6,124 | 7,483 |
2024 | 2023 | |
£’000 | £’000 | |
Total bank loans and overdraft | 6,124 | 7,483 |
Less cash and cash equivalents (excluding overdraft) | (1,175) | (3,242) |
Net debt | 4,949 | 4,241 |
Total equity attributable to shareholders of the parent | 32,688 | 31,990 |
Gearing | (15.1%) | (13.3%) |
Bank | Bank | Lease | Bank | Bank | Lease | |||
borrowings | overdrafts | liabilities | 2024 | borrowings | overdrafts | liabilities | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January | 3,949 | 3,534 | 373 | 7,856 | 4,499 | 3,225 | 398 | 8,122 |
Exchange adjustments | - | (39) | (2) | (41) | (64) | (388) | (24) | (476) |
Cash movements excluding exchange | (83) | (1,237) | (67) | (1,387) | (486) | 697 | (39) | 172 |
adjustments | ||||||||
Additions | - | - | 98 | 98 | - | - | 38 | 38 |
Balance at 31 December | 3,866 | 2,258 | 402 | 6,526 | 3,949 | 3,534 | 373 | 7,856 |
2024 | 2023 | |
£’000 | £’000 | |
As at 1 January | 1,614 | 1,715 |
Exchange adjustment | (44) | (213) |
Increase in provision | - | - |
Unwinding of discount | 20 | 112 |
As at 31 December | 1,590 | 1,614 |
Financial | Financial | Financial | Financial | |||||
Assets | Liabilities | Assets | Liabilities | |||||
measured | measured | measured | measured | |||||
at | at | at | at | |||||
amortised | amortised | Investments | amortised | amortised | Investments | |||
cost | cost | held at FVPL | 2024 | cost | cost | held at FVPL | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | 1,175 | - | - | 1,175 | 3,242 | - | - | 3,242 |
Non-current other investments held | - | - | 14,339 | 14,339 | - | - | 14,258 | 14,258 |
at FVPL | ||||||||
Investments in listed securities held | - | - | 628 | 628 | - | - | 734 | 734 |
at FVPL | ||||||||
Trade and other receivables | 7,658 | - | - | 7,658 | 7,571 | - | - | 7,571 |
Bank borrowings and overdraft | - | (6,124) | - | (6,124) | - | (7,483) | - | (7,483) |
Lease Liabilities | - | (402) | - | (402) | - | (373) | - | (373) |
Other liabilities | - | (16,439) | - | (16,439) | - | (16,495) | - | (16,495) |
8,833 | (22,965) | 14,967 | 835 | 10,993 | (24,351) | 14,992 | 1,634 |
2024 | 2023 | |
£’000 | £’000 | |
Within one year | 19,480 | 24,431 |
From one to two years | 542 | 62 |
From two to five years | 3,947 | 130 |
Beyond five years | 152 | 144 |
24,121 | 24,767 |
2024 | 2023 | |
£’000 | £’000 | |
Within one month | 1,700 | 7,512 |
From one to three months | 12,347 | 11,255 |
From four to twelve months | 5,433 | 5,664 |
19,480 | 24,431 |
2024 | 2023 | |
£’000 | £’000 | |
Sterling | 297 | 1,570 |
South African Rand | 874 | 1,109 |
US Dollar | 4 | 563 |
1,175 | 3,242 |
South | ||
African | ||
Sterling | Rands | |
2024: | £’000 | £’000 |
Sterling | 8,916 | - |
South African Rand | 1 | (11,283) |
US Dollar | 3,201 | - |
12,118 | (11,283) |
South | ||
African | ||
Sterling | Rands | |
2023: | £’000 | £’000 |
Sterling | 12,082 | - |
South African Rand | 40 | (12,583) |
US Dollar | 2,095 | - |
14,217 | (12,583) |
2024 | 2023 | |
£’000 | £’000 | |
As at 1 January | 318 | (872) |
Recognised in income | (1,153) | 1,018 |
Exchange adjustment | 22 | 172 |
As at 31 December | (813) | 318 |
The deferred tax balance comprises the following: | ||
Revaluations | (876) | (924) |
Capital allowances | (5,633) | (4,562) |
Short term timing difference | 596 | 846 |
Unredeemed capital deductions | 3,024 | 2,665 |
Losses and other deductions | 2,076 | 2,293 |
(813) | 318 |
2024 | 2023 | |
£’000 | £’000 | |
Authorised: 13,000,000 ordinary shares of 10p each | 1,300 | 1,300 |
2024 | 2023 | |||
Number of | Number of | |||
ordinary | ordinary | 2024 | 2023 | |
shares | shares | £’000 | £’000 | |
At 1 January and outstanding at 31 December | 10,676,839 | 10,676,839 | 1,068 | 1,068 |
2024 | 2023 | |
£’000 | £’000 | |
Equity share options | 1,026 | 1,026 |
Net investment premium on share capital in joint venture | 86 | 86 |
1,112 | 1,112 |
Number of | |||||
Number of share | share options | Number of share for | |||
Period within | for which options | lapsed/surrendered | which options | ||
Subscription | which options | outstanding at | /awarded | outstanding at | |
Year of grant | price per share | exercisable | 31 December 2023 | during year | 31 December 2024 |
2022 | 352.0p | Sep 2022 – Sep 2032 | 760,000 | - | 760,000 |
2024 | ||||
Weighted | 2023 | |||
average | Weighted | |||
2024 | exercise | 2023 | average | |
Number | price | Number | exercise price | |
Outstanding at 1 January | 760,000 | 352.00p | 760,000 | 352.00p |
Lapsed/Surrendered/cancelled during the year | - | - | - | - |
Issued during the year | - | - | - | - |
Outstanding at 31 December | 760,000 | 352.00p | 760,000 | 352.00p |
Exercisable at 31 December | 760,000 | 352.00p | 760,000 | 352.00p |
2024 | 2023 | |
£’000 | £’000 | |
As at 1 January | 1,604 | 1,759 |
Issue of shares in subsidiary | - | - |
Share of profit/(loss)fortheyear | 2,288 | 51 |
Dividends paid | - | - |
Exchange adjustment | (45) | (206) |
As at 31 December | 3,847 | 1,604 |
2024 | 2023 | |
£’000 | £’000 | |
Revenue | 48,335 | 47,423 |
Expenses | (43,549) | (47,275) |
Profit/(loss) for the year | 4,786 | 148 |
Other comprehensive Income | - | - |
Total comprehensive income for the year | 4,786 | 148 |
Balance sheet | ||
Non-current assets | 22,704 | 18,843 |
Current assets | 9,414 | 9,033 |
Current liabilities | (18,549) | (20,451) |
Non-current liabilities | (3,740) | (2,262) |
Net assets at 31 December | 9,829 | 5,163 |
At 31 December | Costs | During the year | ||
Amounts | Amounts | recharged | Cash paid | |
owed | owed | (to)/by | (to)/by | |
to related | by related | related | related | |
party | party | party | party | |
£’000 | £’000 | £’000 | £’000 | |
Related party: | ||||
London & Associated Properties PLC (note (a)) | - | - | 200 | (200) |
West Ealing Projects Limited (note (b)) | - | (1,944) | - | (326) |
Dragon Retail Properties Limited (note (c)) | - | (76) | (36) | (73) |
Development Physics Limited (note (d)) | - | - | 226 | - |
As at 31 December 2024 | - | (2,020) | 390 | (599) |
London & Associated Properties PLC (note (a)) | - | - | 200 | (200) |
West Ealing Projects Limited (note (b)) | - | (1,618) | - | (381) |
Dragon Retail Properties Limited (note (c)) | 33 | - | (36) | (51) |
Development Physics Limited (note (d)) | - | (226) | - | (84) |
As at 31 December 2023 | 33 | (1,844) | 164 | (716) |
2024 | 2023 | |
£’000 | £’000 | |
Staff costs during the year were as follows: | ||
Salaries | 7,055 | 6,495 |
Social security costs | 259 | 326 |
Pension costs | 447 | 449 |
Share based payments | - | - |
7,761 | 7,270 | |
2024 | 2023 | |
The average weekly numbers of employees of the Group during the year were as follows: | ||
Production | 200 | 209 |
Administration | 16 | 15 |
224 |
2024 | 2023 | |
£’000 | £’000 | |
Commitments for capital expenditure approved and contracted for at the year end | - | - |
Mining | |||||
Equipment & | Head | ||||
Development | Motor | Lease | |||
costs | Vehicles | Property | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 46 | 27 | 13 | 86 | 62 |
Second to fifth year | 125 | 23 | 51 | 199 | 188 |
After five years | - | - | 1,531 | 1,531 | 1,573 |
171 | 50 | 1,595 | 1,816 | 1,824 | |
Discounting adjustment | (22) | (3) | (1,389) | (1,414) | (1,451) |
Present value | 149 | 47 | 206 | 402 | 373 |
Mining | |||||
Equipment & | Head | ||||
Development | Motor | Lease | |||
costs | Vehicles | Property | 2024 | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year (Note 19) | 36 | 25 | 13 | 74 | 54 |
Second to fifth year | 113 | 22 | 41 | 176 | 157 |
After five years | - | - | 152 | 152 | 163 |
Present value | 149 | 47 | 206 | 402 | 373 |
2024 | 2023 | |
£’000 | £’000 | |
Within one year | 968 | 959 |
Second year | 864 | 854 |
Third year | 766 | 756 |
Fourth year | 683 | 674 |
Fifth year | 633 | 624 |
After five years | 9,383 | 9,327 |
13,297 | 13,194 |
2024 | 2023 | |
£’000 | £’000 | |
Rail siding | 42 | 43 |
Rehabilitation of mining land | 1,590 | 1,614 |
Water & electricity | 41 | 41 |